Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $370k initial cash invested.
-17.04%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$6,292
Rent
-$5,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,292 income − $11,541 expenses = $5,249 out of pocket
Investment Breakdown
|
Purchase Price
$1760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$352k
Closing costs
1%
$17,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,292
Total Expenses
$11,541
Mortgage P&I
141%
$8,871
Property Taxes
6%
$405
Home Insurance
10%
$628
HOA
0%
$0
Property Management
10%
$629
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0